[L&G] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 94.32%
YoY- 139.27%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Revenue 34,183 44,162 66,955 262,581 98,944 149,389 129,366 -23.35%
PBT 29,692 -8,928 21,240 46,907 -77,593 23,314 -2,252 -
Tax -1,507 -132 -430 -1,501 -37,701 -14,851 11,271 -
NP 28,185 -9,060 20,810 45,406 -115,294 8,463 9,019 25.57%
-
NP to SH 28,185 -9,060 20,810 45,278 -115,294 8,463 9,019 25.57%
-
Tax Rate 5.08% - 2.02% 3.20% - 63.70% - -
Total Cost 5,998 53,222 46,145 217,175 214,238 140,926 120,347 -45.08%
-
Net Worth 219,444 189,513 213,413 186,429 198,149 274,107 298,440 -5.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Net Worth 219,444 189,513 213,413 186,429 198,149 274,107 298,440 -5.96%
NOSH 597,777 611,333 597,294 598,680 598,999 583,206 582,550 0.51%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
NP Margin 82.45% -20.52% 31.08% 17.29% -116.52% 5.67% 6.97% -
ROE 12.84% -4.78% 9.75% 24.29% -58.19% 3.09% 3.02% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
RPS 5.72 7.22 11.21 43.86 16.52 25.62 22.21 -23.75%
EPS 4.71 -1.48 3.48 7.56 -19.25 1.45 1.55 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3671 0.31 0.3573 0.3114 0.3308 0.47 0.5123 -6.44%
Adjusted Per Share Value based on latest NOSH - 598,680
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
RPS 1.15 1.49 2.25 8.83 3.33 5.02 4.35 -23.35%
EPS 0.95 -0.30 0.70 1.52 -3.88 0.28 0.30 25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0637 0.0718 0.0627 0.0666 0.0922 0.1004 -5.96%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 31/12/04 -
Price 0.35 0.17 0.49 0.28 0.11 0.26 0.28 -
P/RPS 6.12 2.35 4.37 0.64 0.67 1.02 1.26 37.15%
P/EPS 7.42 -11.47 14.06 3.70 -0.57 17.92 18.09 -16.31%
EY 13.47 -8.72 7.11 27.01 -174.98 5.58 5.53 19.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.55 1.37 0.90 0.33 0.55 0.55 11.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Date 24/02/10 25/02/09 27/02/08 28/02/07 17/03/06 25/11/04 24/02/05 -
Price 0.47 0.17 0.37 0.34 0.17 0.29 0.26 -
P/RPS 8.22 2.35 3.30 0.78 1.03 1.13 1.17 47.65%
P/EPS 9.97 -11.47 10.62 4.50 -0.88 19.98 16.79 -9.89%
EY 10.03 -8.72 9.42 22.24 -113.22 5.00 5.95 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.55 1.04 1.09 0.51 0.62 0.51 20.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment